investorscraft@gmail.com

Intrinsic ValueSpire Healthcare Group plc (SPI.L)

Previous Close£204.00
Intrinsic Value
Upside potential
Previous Close
£204.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Spire Healthcare Group plc operates as a leading private healthcare provider in the UK, delivering a comprehensive range of medical services across 40 hospitals and eight clinics. The company specializes in diagnostics, in-patient, daycase, and out-patient care, covering diverse treatments from oncology to orthopedics. Its vertically integrated model allows for high-margin service offerings, supported by advanced diagnostic capabilities such as MRI and CT scans. Spire competes in the premium segment of the UK’s private healthcare market, differentiating itself through clinical excellence, consultant partnerships, and patient-centric care. The company benefits from structural tailwinds, including rising private healthcare demand due to NHS backlogs and increasing health insurance penetration. However, it faces regulatory scrutiny and cost pressures from wage inflation and medical supply chain disruptions. Spire’s strategic focus on high-growth areas like complex surgeries and diagnostics strengthens its market position, though competition from larger peers like HCA Healthcare and regional providers remains intense.

Revenue Profitability And Efficiency

Spire reported revenue of £1.51 billion for FY 2024, reflecting steady demand for private healthcare services. Net income stood at £25.4 million, with diluted EPS of 6.17p, indicating modest profitability amid operational cost pressures. Operating cash flow of £235.7 million underscores efficient working capital management, though capital expenditures of £109.3 million highlight ongoing investments in facility upgrades and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high fixed costs and debt servicing, with interest coverage likely tight given £1.28 billion in total debt. However, its asset-light clinic model and focus on high-utilization services like diagnostics and daycase surgeries support capital efficiency. ROIC metrics are not disclosed but are inferred to be moderate due to sector-wide margin pressures.

Balance Sheet And Financial Health

Spire’s balance sheet carries significant leverage, with total debt of £1.28 billion against cash reserves of £41.2 million, raising liquidity concerns. The debt-to-equity ratio appears elevated, though covenant compliance is assumed given stable cash flows. Asset turnover is robust, driven by high facility utilization, but refinancing risks persist in a rising-rate environment.

Growth Trends And Dividend Policy

Growth is underpinned by organic volume increases and selective acquisitions, with a 2p/share dividend reflecting a conservative payout ratio. The UK’s aging population and NHS capacity constraints provide tailwinds, but wage inflation and regulatory changes pose headwinds. Dividend sustainability hinges on deleveraging and margin stabilization.

Valuation And Market Expectations

At a market cap of £769 million, Spire trades at ~0.5x revenue, below peers, likely reflecting leverage concerns. The beta of 0.632 suggests lower volatility than the broader market, but investor sentiment remains cautious due to sector-specific risks and macroeconomic uncertainty.

Strategic Advantages And Outlook

Spire’s strategic advantages include its national footprint, consultant relationships, and diversified service portfolio. Near-term challenges include cost inflation and debt management, but long-term prospects are favorable given structural demand growth. Success hinges on executing operational efficiencies and selectively expanding high-margin services.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount